|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.41M | 131.56M | 139.13M | 149.70M | 216.70M | 223.74M | 270.25M | 261.21M | 221.45M | 186.66M | 220.24M | 201.59M | 214.06M | 200.16M | 188.26M | 197.05M | 193.31M | 186.23M | 222.10M | 252.96M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.17M | 41.16M | 44.47M | 43.17M | 46.63M | 50.43M | 50.03M | 48.27M | 46.67M | 50.67M | 49.30M | 48.63M | 49.70M | 49.09M | 50.63M | 49.61M | 52.70M | 52.27M | 56.38M | 53.26M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.25M | 90.40M | 94.66M | 106.53M | 170.07M | 173.31M | 220.22M | 212.94M | 174.78M | 135.99M | 170.94M | 152.96M | 164.35M | 151.07M | 137.63M | 147.44M | 140.60M | 133.96M | 165.72M | 199.70M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.63M | 7.46M | 7.20M | 6.79M | 7.38M | 8.06M | 7.62M | 7.16M | 12.34M | 6.34M | 7.50M | 7.33M | 7.90M | 14.22M | 15.92M | 9.91M | 13.24M | 9.22M | 9.72M | 12.44M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82M | 131.63M | | 133.33M | -0.30M | 0.74M | | -81.20M | | | | -16.17M | -32.49M | | | -3.55M | | -8.90M | | 127.26M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.30M | 147.90M | 231.98M | 140.13M | 159.33M | 156.74M | 147.84M | 62.06M | 138.89M | 133.65M | 163.46M | 125.34M | 111.11M | 143.21M | 145.85M | 136.44M | 143.27M | 125.77M | 140.90M | 143.09M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.89M | -16.34M | -92.85M | -33.60M | 57.37M | 67.00M | 122.42M | 150.87M | 35.89M | 2.34M | 7.48M | 27.62M | 53.25M | 7.86M | -8.22M | 11.01M | -2.66M | 8.19M | 24.82M | 56.61M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.89M | -16.34M | -92.85M | -33.60M | 57.37M | 67.00M | 122.42M | 150.87M | 35.89M | 2.34M | 7.48M | 27.62M | 53.25M | 7.86M | -8.22M | 11.01M | -2.66M | 8.19M | 24.82M | 56.61M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.17M | 0.20M | 0.19M | 0.23M | 0.43M | 1.16M | 2.76M | 4.12M | 3.22M | 4.47M | 3.25M | 4.69M | 3.22M | 3.97M | 2.31M | 3.23M | 2.13M | 2.83M | 2.20M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.11M | 0.07M | -0.17M | 0.35M | -0.01M | 0.20M | 0.06M | -0.24M | 0.15M | -0.15M | 0.07M | 0.00M | 0.05M | -0.02M | -0.02M | -0.00M | -0.00M | -0.00M | -0.02M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.16M | -276.18M | -84.00M | -405.33M | 68.59M | 65.41M | -44.69M | 178.15M | 64.35M | -231.24M | -254.79M | -161.17M | 87.99M | -180.96M | -152.52M | 11.29M | 25.55M | -168.12M | 52.80M | 56.79M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.29M | -24.24M | -101.24M | 6.29M | 46.95M | 52.35M | 102.88M | 177.46M | 62.11M | 32.34M | 33.17M | 54.42M | 77.59M | 28.00M | 21.62M | 38.90M | 28.29M | 38.87M | 58.88M | 91.27M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | -0.77M | -0.67M | -0.77M | -0.73M | -0.99M | -1.74M | -0.91M | -1.47M | -1.11M | -1.41M | -0.38M | -1.20M | -1.47M | -2.35M | -1.19M | -1.46M | -0.53M | -0.86M | -2.42M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.16M | -276.18M | -84.00M | -405.33M | 68.59M | 65.41M | -44.69M | 178.15M | 64.35M | -231.24M | -254.79M | -161.17M | 87.99M | -180.96M | -152.52M | 11.29M | 25.55M | -168.12M | 52.80M | 56.79M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.16M | -276.18M | -84.00M | -405.33M | 68.59M | 65.41M | -44.69M | 178.15M | 64.35M | -231.24M | -254.79M | -161.17M | 87.99M | -180.96M | -152.52M | 11.29M | 25.55M | -168.12M | 52.80M | 56.79M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.16M | -276.18M | -84.00M | -405.33M | 68.59M | 65.41M | -44.69M | 178.15M | 64.35M | -231.24M | -254.79M | -161.17M | 87.99M | -180.96M | -152.52M | 11.29M | 25.55M | -168.12M | 52.80M | 56.79M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.23M | -8.55M | -8.67M | -8.67M | -8.70M | -8.67M | -16.02M | -8.67M | -8.67M | -6.75M | -16.02M | -6.75M | | -6.75M | -0.96M | -0.20M | -0.31M | -0.33M | -0.71M | -0.42M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,291.79M | 1,291.79M | -75.33M | 1,522.92M | 1,377.97M | 1,522.92M | -4255.55M | 1,670.81M | 73.03M | 1,652.65M | -238.77M | 1,767.20M | 87.99M | 1,767.20M | -151.56M | 1,863.01M | 25.86M | 1,839.94M | 53.51M | 1,947.87M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.23 | 65.27 | -3.83 | 59.55 | 48.52 | 53.11 | -152.14 | 56.63 | 2.47 | 56.01 | -8.09 | 59.89 | 2.98 | 59.89 | -5.14 | 62.81 | 0.87 | 61.71 | 1.80 | 64.99 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.23 | 65.27 | -3.83 | | 48.01 | 52.63 | -150.97 | | 2.47 | 56.01 | -8.09 | | 2.98 | 59.68 | -5.14 | | 0.87 | | 1.80 | |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.66M | 19.79M | 19.65M | 25.57M | 28.40M | 28.68M | 27.97M | 29.51M | 29.51M | 29.51M | 29.51M | 29.51M | 29.51M | 29.51M | 29.51M | 29.66M | 29.66M | 29.82M | 29.74M | 29.97M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.66M | 19.79M | 19.65M | | 28.70M | 28.94M | 28.19M | | 29.51M | 29.51M | 29.51M | | 29.51M | 29.61M | 29.51M | | 29.66M | | 29.74M | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | -130.85M | 0.04M | 0.09M | 0.10M | 233.07M | 0.16M | 35.89M | 0.09M | 299.54M | 0.10M | 53.25M | 0.10M | 177.93M | 0.10M | -2.66M | 0.10M | 163.67M | 0.15M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.53M | 260.02M | -8.65M | 371.91M | -10.99M | 2.02M | 168.26M | -24.52M | -24.33M | 236.80M | 266.74M | 192.03M | -30.05M | 192.03M | 148.27M | 2.02M | -24.98M | 178.44M | -25.15M | 2.03M |